| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | | 15 000.00 | 15 000.00 |
AH Goodwill | 120 000.00 | | 120 000.00 | 120 000.00 |
AR Technical installations, industrial equipment and tools | 7 790.00 | 1 419.00 | 6 372.00 | 7 790.00 |
AT Other tangible assets | 24 491.00 | 3 091.00 | 21 401.00 | 24 491.00 |
BH Other financial assets | 5 700.00 | | 5 700.00 | 5 700.00 |
BJ TOTAL (I) | 172 982.00 | 4 509.00 | 168 472.00 | 172 982.00 |
BL Raw materials, supplies | 6 212.00 | | 6 212.00 | 6 212.00 |
BZ Other receivables | 564.00 | | 564.00 | 564.00 |
CF Cash and cash equivalents | 48 979.00 | | 48 979.00 | 48 979.00 |
CH Prepaid expenses | 140.00 | | 140.00 | 140.00 |
CJ TOTAL (II) | 55 895.00 | | 55 895.00 | 55 895.00 |
CO Grand total (0 to V) | 228 877.00 | 4 509.00 | 224 368.00 | 228 877.00 |
CP Shares due in less than one year | 5 700.00 | | | 5 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 247.00 | | | 16 247.00 |
DL TOTAL (I) | 17 247.00 | | | 17 247.00 |
DU Loans and Debts from Credit Institutions (3) | 136.00 | | | 136.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 394.00 | | | 193 394.00 |
DX Trade payables and related accounts | 8 034.00 | | | 8 034.00 |
DY Tax and social security liabilities | 5 556.00 | | | 5 556.00 |
EC TOTAL (IV) | 207 121.00 | | | 207 121.00 |
EE Grand total (I to V) | 224 368.00 | | | 224 368.00 |
EG Accrued income and payables due within one year | 207 121.00 | | | 207 121.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 136.00 | | | 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 118 922.00 | | 118 922.00 | 118 922.00 |
FJ Net sales | 118 922.00 | | 118 922.00 | 118 922.00 |
FO Operating subsidies | | | 571.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 509.00 | |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 120 056.00 | |
FU Purchases of raw materials and other supplies | | | 49 640.00 | |
FV Inventory change (raw materials and supplies) | | | -6 212.00 | |
FW Other purchases and external expenses | | | 41 224.00 | |
FX Taxes, duties, and similar payments | | | 3 466.00 | |
FY Salaries and Wages | | | 7 070.00 | |
FZ Social Security Contributions | | | 1 571.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 509.00 | |
GE Other Expenses | | | 136.00 | |
GF Total Operating Expenses (II) | | | 101 404.00 | |
GG - OPERATING RESULT (I - II) | | | 18 652.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 509.00 | | | 509.00 |
A4 Equity method investments | 134.00 | | | 134.00 |
HE Exceptional expenses on management operations | 11.00 | | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11.00 | | | -11.00 |
HK Income tax | 2 394.00 | | | 2 394.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 056.00 | | | 120 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 809.00 | | | 103 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 247.00 | | | 16 247.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 172 982.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2.00 | 3.00 | | 2.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 700.00 | |
I4 DECREASES Grand Total | | | 172 982.00 | |
IO DECREASES Total including other intangible assets | | | 135 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 282.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 135 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 32 282.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 700.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 509.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 509.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 8 034.00 | 8 034.00 | | 8 034.00 |
8D Social Security and Other Social Organizations | 222.00 | 222.00 | | 222.00 |
8E Income Taxes | 1 970.00 | 1 970.00 | | 1 970.00 |
UT Other financial assets | 5 700.00 | 5 700.00 | | 5 700.00 |
VB VAT | 94.00 | | | 94.00 |
VG Loans with a maturity of up to one year at origin | 136.00 | 136.00 | | 136.00 |
VI Group and Associates | 193 394.00 | 193 394.00 | | 193 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 118.00 | 118.00 | | 118.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 470.00 | | | 470.00 |
VS Prepaid expenses | 140.00 | | | 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 404.00 | 6 404.00 | | 6 404.00 |
VW VAT | 3 247.00 | 3 247.00 | | 3 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 121.00 | 207 121.00 | | 207 121.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 3 466.00 | | | 3 466.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 807.00 | | | 3 807.00 |
ST Other accounts | 15 344.00 | | | 15 344.00 |
XQ Rental, rental and co-ownership charges | 22 073.00 | | | 22 073.00 |
YP Average staff number | 1.00 | | | 1.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 466.00 | | | 3 466.00 |
YY Amount of VAT collected | 20 928.00 | | | 20 928.00 |
YZ Total deductible VAT on goods and services | 11 574.00 | | | 11 574.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 224.00 | | | 41 224.00 |
